| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 24 500.00 | | 24 500.00 | 24 500.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 29 372.00 | | 29 372.00 | 29 372.00 |
CJ TOTAL (II) | 29 372.00 | | 29 372.00 | 29 372.00 |
CO Grand total (0 to V) | 53 872.00 | | 53 872.00 | 53 872.00 |
CU Other investments | 24 500.00 | | 24 500.00 | 24 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -12 574.00 | -11 046.00 | | -12 574.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 826.00 | -1 527.00 | | -1 826.00 |
DL TOTAL (I) | -9 400.00 | -7 574.00 | | -9 400.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 271.00 | 61 279.00 | | 63 271.00 |
DX Trade payables and related accounts | | 972.00 | | |
EC TOTAL (IV) | 63 271.00 | 62 251.00 | | 63 271.00 |
EE Grand total (I to V) | 53 872.00 | 54 678.00 | | 53 872.00 |
EG Accrued income and payables due within one year | 63 271.00 | 62 251.00 | | 63 271.00 |
EI Including equity loans | 63 271.00 | | | 63 271.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 6.00 | |
FW Other purchases and external expenses | | | 1 067.00 | |
GF Total Operating Expenses (II) | | | 1 067.00 | |
GG - OPERATING RESULT (I - II) | | | -1 061.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 255.00 | |
GP Total financial income (V) | | | 255.00 | |
GR Interest and similar expenses | | | 1 020.00 | |
GU Total financial expenses (VI) | | | 1 020.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -765.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 261.00 | 346.00 | | 261.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 087.00 | 1 874.00 | | 2 087.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 826.00 | -1 527.00 | | -1 826.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 24 500.00 | | | 24 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 500.00 | |
I4 DECREASES Grand Total | | | 24 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 500.00 | | | 24 500.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VI Group and Associates | 63 271.00 | 63 271.00 | | 63 271.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 271.00 | 63 271.00 | | 63 271.00 |
